[ECM] QoQ Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 515.36%
YoY- 111.48%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 157,553 178,909 204,498 241,384 144,512 105,862 98,050 37.07%
PBT 80,689 97,770 112,872 127,748 18,352 8,542 42,340 53.53%
Tax 1,744 -2,805 -3,294 -3,704 1,806 -1,669 -1,858 -
NP 82,433 94,965 109,578 124,044 20,158 6,873 40,482 60.44%
-
NP to SH 82,433 94,965 109,578 124,044 20,158 6,873 40,482 60.44%
-
Tax Rate -2.16% 2.87% 2.92% 2.90% -9.84% 19.54% 4.39% -
Total Cost 75,120 83,944 94,920 117,340 124,354 98,989 57,568 19.35%
-
Net Worth 946,862 919,922 831,533 889,591 810,626 632,101 871,026 5.70%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 24,917 - - - 7,794 - - -
Div Payout % 30.23% - - - 38.67% - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 946,862 919,922 831,533 889,591 810,626 632,101 871,026 5.70%
NOSH 830,580 827,863 831,533 831,394 779,448 613,690 829,549 0.08%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 52.32% 53.08% 53.58% 51.39% 13.95% 6.49% 41.29% -
ROE 8.71% 10.32% 13.18% 13.94% 2.49% 1.09% 4.65% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 18.97 21.61 24.59 29.03 18.54 17.25 11.82 36.95%
EPS 9.92 11.43 13.18 14.92 2.59 1.12 4.88 60.26%
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.14 1.1112 1.00 1.07 1.04 1.03 1.05 5.61%
Adjusted Per Share Value based on latest NOSH - 831,394
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 31.81 36.12 41.29 48.74 29.18 21.37 19.80 37.05%
EPS 16.64 19.17 22.12 25.04 4.07 1.39 8.17 60.46%
DPS 5.03 0.00 0.00 0.00 1.57 0.00 0.00 -
NAPS 1.9117 1.8573 1.6789 1.7961 1.6367 1.2762 1.7586 5.70%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.73 0.83 1.00 1.01 0.65 0.61 0.13 -
P/RPS 3.85 3.84 4.07 3.48 3.51 3.54 1.10 129.99%
P/EPS 7.36 7.24 7.59 6.77 25.13 54.46 2.66 96.72%
EY 13.60 13.82 13.18 14.77 3.98 1.84 37.54 -49.08%
DY 4.11 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.64 0.75 1.00 0.94 0.63 0.59 0.12 204.32%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 12/03/08 13/12/07 07/09/07 26/06/07 30/03/07 12/12/06 27/09/06 -
Price 0.60 0.78 0.84 1.08 0.77 0.61 0.55 -
P/RPS 3.16 3.61 3.42 3.72 4.15 3.54 4.65 -22.64%
P/EPS 6.05 6.80 6.37 7.24 29.77 54.46 11.27 -33.87%
EY 16.54 14.71 15.69 13.81 3.36 1.84 8.87 51.32%
DY 5.00 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.53 0.70 0.84 1.01 0.74 0.59 0.52 1.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment